Company Summary
UVAN UNIVANICH PALM OIL PUBLIC COMPANY LIMITED
Agro & Food Industry/Agribusiness Data as of 14 Jun 2013  
SET
CG Score:   -
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EBITDA (MB.)
12.30 15.00 / 9.08 11.03 3.42 470.00 11,562.00 398.09
Company Profile
Address 258 AOLUK-LAEMSAK ROAD, P.O. BOX 8-9 AOLUEK Krabi 81110
Telephone 0-7563-4634
Fax 0-7568-1124
URL www.univanich.com
  Annual Report 2012
Establish Date 1968 Listed Date 25 Nov 2003
IPO Price (Baht) 31.00 @Par5.00 Baht
IPO Financial Advisory
  • BUALUANG SECURITIES PUBLIC COMPANY LIMITED
    		•
    Last Par Change Old5.00 : New0.50 @ 16 May 2013

    Business
    The Company engages in oil palm plantations, palm fruit processing and seed businesses for local and overseas palm oil refinery. Its byproducts are palm kernel cake, palm kernel and palm shell. The Company also produces hybrid seeds for local and overseas oil palm growers. It also invloves in the business of generating renewable electricity for sale to the Provincial Electricity Authority grid.

    Free Float 18 Mar 2013 15 Mar 2012
    % /Shareholders
    39.13% 1,299 39.20% 820
    Foreign Shareholders 20.35% @ 14 Jun 2013 Foreign Limit 49.00%
    1 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days -2.38 0.50 1.01
    20 Days -12.14 -3.62 -2.99
    60 Days 2.93 16.28 11.47
    120 Days 29.47 35.13 20.09
    YTD 29.13 38.46 22.67
    P/E (X) 11.03 17.09 16.61
    P/BV (X) 3.42 1.25 2.33
    Turnover Ratio (%) - 0.15 0.86

    Top 10 Major Shareholders(@18 Mar 2013) Share %
    1. ¹ÒÂ ÍÀÔÃÑ¡Éì ÇÒ¹Ôª 17,591,042 18.71
    2. ¹Ò§ ¨Ñ¹·Ãì·Ô¾Âì ÇÒ¹Ôª 9,111,630 9.69
    3. ºÃÔÉÑ· à¨ÕÂÃÇÒ¹Ôª ¨Ó¡Ñ´ 5,596,662 5.95
    4. CHASE NOMINEES LIMITED 30 4,718,800 5.02
    5. UBS AG SINGAPORE BRANCH 3,900,000 4.15
    6. ¹Ò ¹ÃصÁì ¨ÔµÄ´ÕÍÓä¾ 3,405,317 3.62
    7. ¹.Ê. ¹ÄÁÅ ÇÔ¡ÃÒ¹µì¾§Èì 2,943,300 3.13
    8. ¹.Ê. Íѧ¤³Ò ÇÒ¹Ôª 2,363,499 2.51
    9. ¹.Ê. è¹Ò ÇÒ¹Ôª 2,329,482 2.48
    10. ¹.Ê. Íùت ÇÒ¹Ôª 2,255,498 2.40

    Management Position
    1. Mr. APIRAG VANICH CHAIRMAN
    2. Mr. JOHN HARVEY CLENDON MANAGING DIRECTOR
    3. Mr. PROTE SOSOTHIKUL DIRECTOR
    4. Mrs. PHORTCHANA MANOCH DIRECTOR
    5. Mrs. KANCHANA CHITRUDIAMPHAI DIRECTOR
    6. Miss AUNGKHANA VANICH DIRECTOR
    7. DR. PALAT TITTINUTCHANON DIRECTOR
    8. Mr. SUCHAD CHIARANUSSATI INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    9. Miss SUPAPANG CHANLONGBUTRA INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    10. M.R. CHATU MONGOL SONAKUL INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    14 Jun 2013    		 2012
    28 Dec 2012    		 2011
    30 Dec 2011
    Listed share (M.) 940.00  94.00  94.00 
    Par Value (B.) 0.50  5.00  5.00 
    Market Cap (MB.) 11,562.00  8,953.50  7,849.00 
    Price (B./share) 12.30  9.52  8.35 
    BVPS (B./Share) 3.59  29.80  26.56 
    P/BV (X) 3.42  3.20  3.14 
    P/E (X) 11.03  8.10  8.05 
    Turnover Ratio (%) 5.41  6.94  3.93 
    Value Trade/Day (MB.) 5.26  2.59  1.24 
     
    Rate of Return YTD  2012  2011 
    Price Change (%) 29.13  14.07  -7.22 
    Dividend Yield (%) 5.69  9.97  5.39 
    Dividend Policy Minimum of 50% of net profit annually, but dependent upon company future investment

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Jul 2012 - 31 Dec 2012 5.00 Baht 23 May 2013 Cash
    01 Jan 2012 - 30 Jun 2012 2.00 Baht - Cash
    01 Oct 2011 - 31 Dec 2011 5.00 Baht - Cash
    01 Jul 2011 - 30 Sep 2011 1.50 Baht - Cash
    01 Jan 2011 - 30 Jun 2011 3.00 Baht - Cash
    01 Jul 2010 - 31 Dec 2010 2.50 Baht - Cash
    01 Jan 2010 - 30 Jun 2010 2.00 Baht - Cash
     
    Auditor
    MRS. ANUTAI POOMSURAKUL/PRICEWATERHOUSE COOPERS ABAS LIMITED
    MR. VICHIEN KHINGMONTRI/PRICEWATERHOUSE COOPERS ABAS LIMITED
    MR. PRASIT YUENGSRIKUL/PRICEWATERHOUSE COOPERS ABAS LIMITED
    		F/S Year ended 31/12
    Financial Data
    Statement of Financial Position (MB.) 3M/2013 
    (01/01/13 
    -31/03/13)     		 3M/2012   2012 
    (01/01/12 
    -31/12/12)     		 2011  
    Cash 1,460.72 1,216.04 1,022.37 839.33
    A/R Net 339.61 38.59 366.76 113.76
    Inventories 197.46 389.30 330.44 418.06
    Current Assets 2,691.79 2,183.93 2,249.57 1,968.15
    PP&E Net 1,091.03 1,200.95 1,137.16 1,152.40
    Total Assets 3,844.88 3,392.18 3,389.80 3,128.20
    OD - - - -
    A/P Net 124.02 64.66 50.14 52.52
    Current portion of LT - - - -
    Current Liabilities 372.81 337.55 267.91 305.38
    Non-Current Liabilities 93.48 116.20 90.45 112.26
    Total Liabilities 466.29 453.76 358.36 417.65
    Authorized Capital 470.00 470.00 470.00 470.00
    Paid-Up Capital 470.00 470.00 470.00 470.00
    Premium (Discount) on Share Capital 267.50 267.50 267.50 267.50
    Other Surplus (Deficit) - - - -
    Retained Earnings (Deficit) 2,641.09 2,200.92 2,293.93 1,973.05
    Treasury Stock - - - -
    Shareholders' Equity 3,378.59 2,938.42 3,031.44 2,710.56
    Minority Interest - - - -
    more
    Statement of Comprehensive Income (MB.) 3M/2013 
    (01/01/13 
    -31/03/13)     		 3M/2012   2012 
    (01/01/12 
    -31/12/12)     		 2011  
    Sales 1,668.42 1,598.21 6,376.39 7,749.40
    Other Income 11.81 14.36 142.30 25.65
    Total Revenues 1,680.23 1,612.57 6,518.69 7,775.05
    COGs 1,288.01 1,303.16 5,160.32 5,990.84
    SG&A 66.27 48.04 233.89 222.26
    Total Expenses 1,354.27 1,351.19 5,394.21 6,213.11
    EBITDA 398.09 295.99 1,300.51 1,709.58
    Depre. & Amor. 72.13 34.61 176.02 147.64
    EBIT 325.96 261.38 1,124.49 1,561.94
    Net Profit 296.99 227.87 978.88 1,282.18
    EPS (B.) 0.32 2.42 10.41 13.64
    more

    Statement of Cash Flow (MB.) 3M/2013 
    (01/01/13 
    -31/03/13)     		 3M/2012   2012 
    (01/01/12 
    -31/12/12)     		 2011  
    Operating Cash Flow 624.86 382.12 897.01 1,297.03
    Investing Cash Flow -186.51 -5.41 -55.97 -593.31
    Financing Cash Flow - - -658.00 -658.00
    Net Cash Flow 438.35 376.71 183.04 45.72
    more
    Annualized: ROE, ROA
    Ratios 3M/2013  3M/2012  2012  2011 
    Current Ratio (X) 7.22 6.47 8.40 6.44
    ROE (%) 33.18 51.79 34.10 52.83
    ROA (%) 32.86 54.33 34.50 57.29
    D/E (X) 0.14 0.15 0.12 0.15
    Total Asset Turnover (%) 1.82 2.81 2.00 2.85
    Gross Profit Margin (%) 22.80 18.46 19.07 22.69
    EBIT Margin (%) 19.40 16.21 17.25 20.09
    Net Profit Margin (%) 17.68 14.13 15.02 16.49

    Information only PP, PO, XR and XD
    Capital Movement (Last 3 Year)
    Date CA Type Changed paid up share Paid up share Par
    No Information Found

    Growth Rate (%) 3M/2013  3M/2012  2012  2011 
    Sales Growth 4.39 55.92 -17.72 79.77
    COGs Growth -1.16 67.04 -13.86 70.89
    Total Revenue Growth 4.20 56.83 -16.16 79.61
    Total Expense Growth 0.23 64.66 -13.18 68.36
    Net Profit Growth 30.33 37.66 -23.66 138.97

    Annualized
    Cash Cycle 3M/2013  3M/2012  2012  2011 
    A/R Turnover (Times) 34.09 97.79 26.54 57.86
    Avg. Collection Period (Days) 10.71 3.73 13.75 6.31
    Inventory Turnover (Times) 17.54 17.48 13.79 23.45
    Avg. Inventory Period (Days) 20.81 20.89 26.47 15.57
    A/P Turnover (Times) 54.54 115.08 100.53 138.05
    Avg. Payment Period (Days) 6.69 3.17 3.63 2.64
    Cash Cycle (Days) 24.83 21.45 36.59 19.23


    Trading Sign (Last 1 Year)
    Trading Alert Posted Date Lifted Date
    No Information Found

    Market Alert (Last 1 Year)
    No Information Found

    Only Preferred Share and Warrants
    Other Securities
    Securities Name -

    Remark - Calculated from adjusted price
      - Presented and calculated from the consolidated statement and displayed as cumulative quarterly statement by fiscal year (Company statement will be presented and calculated incase consolidated statement is not available.)
      - The information is quarterly updated within 7 business days after the new financial statement is submitted.
    Source: www.set.or.th (Copyright © The Stock Exchange of Thailand)